Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.81% first-year return on $242k initial cash invested.
-15.81%
Cash On Cash
3.19%
Cap Rate
0.49
DSCR
$6,072
Rent
-$3,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,072 income − $9,255 expenses = $3,183 out of pocket
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,072
Total Expenses
$9,255
Mortgage P&I
95%
$5,770
Property Taxes
17%
$1,047
Home Insurance
6%
$373
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668